BNBCalc Short Term Rental Investment Analysis 7333 New Hampshire Ave, Takoma Park, MD, 20912

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$50,886

Profit (Cash Flow)

$23,969

Cap Rate

13.0%

Annual Revenue

$50,886

AirDNA projects $90/night at 62% occupancy ($20,380). Airbtics projects $141/night at 73% occupancy ($37,594). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $162 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$25,385	$36,281	$52,769	$74,178
Occupancy	61%	71%	86%	93%
Nightly Rate	$110	$135	$162	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Modern Chic Basement Apartment Close to DC	$27,527	$113	64%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cozy 2 Bedroom Apartment w/Balcony (Private)	$29,232	$89	84%	2	1	3	$170	❌	❌	❌	N / N	⭐️ 5 (32)
Small Family Home Close to DC and UMD	$31,128	$135	63%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (56)
Beautiful 2BR Suite	$27,454	$102	70%	2	1	3	$100	❌	❌	❌	N / N	⭐️ 4.5 (28)
Above the Tree Tops Apartment	$23,874	$76	83%	2	1	4	$90	❌	❌	✅	Y / Y	⭐️ 5 (152)
Newly renovated apt, including new beds/matresses	$14,836	$90	41%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (88)
Modern 2bd Getaway \| Walk to Metro \| Free Parking	$40,555	$138	78%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (41)
Top Floor Feb Suite- 2 Bedrooms Free Parking	$31,006	$160	51%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (91)
Beautiful Renovated 2 Bedroom Apt Takoma Pk	$34,293	$111	82%	2	1	7	$140	❌	❌	❌	Y / Y	⭐️ 5 (71)
Gorgeous looking 2bedroom Apt in downtown	$35,261	$133	71%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Beautiful 2 Bedroom Apt in downtown silverspring	$36,038	$159	61%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (83)
A home away from home...Enjoy!	$44,696	$216	54%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
The Oasis. Luxury and Style	$55,692	$212	71%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (17)
Modern DC row house - Prime location, free parking	$49,521	$182	72%	2	1.5	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (56)
Free Private Parking, Walk to Metro	$47,148	$226	57%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Pet-Friendly 2BR/2BA Condo w/ Rooftop Patio	$41,449	$174	58%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (56)
DC Apartment w/ Private Patio, 1 BD + Den & 1 BA	$49,424	$159	82%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (192)
Gorgeous Home Tucked Away in Greener Part of Town	$43,894	$128	86%	2	2.5	2	$143	❌	❌	❌	Y / Y	⭐️ 5 (216)
The Elise:Home away from home	$50,765	$212	64%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (11)
Stylish, Private 2 BR Apt in Renovated Townhouse	$36,670	$114	84%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (220)
2 bedrooms, free parking, private entrance NW DC	$37,654	$142	71%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (72)
Sunny, New 2BR w/ 65" TV, Firepit, Patio & Parking	$43,669	$125	91%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (181)
Petworth(more): Your dream home	$22,239	$168	34%	2	1	2	$100	❌	❌	❌	N / N	⭐️ 5 (19)
RavensNest Bungalow - Sun-filled English Basement	$66,145	$240	74%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (59)
Renovated Guest Suite	$31,069	$138	57%	2	1	2	$99	❌	❌	✅	N / Y	⭐️ 4.5 (94)
Modern and Charming Basement Apartment near DC	$35,925	$110	85%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (83)
Spacious 2Bedroom House with Free Parking	$29,649	$145	54%	2	1	2	$70	❌	❌	❌	N / N	⭐️ 4.5 (58)
Charming DC-Silver Spring Escape: Modern & Quaint!	$30,231	$126	62%	2	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (129)
Cute Cottage in Takoma Park	$42,603	$120	94%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Stylish Washington DC Gem, Mins to Nat'l Park	$33,069	$136	62%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
Airy 2-bed apartment w/ full kitchen & laundry	$32,799	$98	89%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (124)
2-Story Home w/ Parking - 16 Min to Nat'l Mall	$70,747	$202	93%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (68)
Takoma Treehouse	$48,303	$148	86%	2	1.5	2	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Sunny, peaceful home (3 min from DC)	$31,008	$85	98%	2	1	2	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
House in SFCCA, Silver Spring	$31,461	$86	99%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (86)
Peaceful Idyll in Riverdale Park	$34,017	$94	98%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (217)
Suburban Feel, Right in the City	$26,354	$120	57%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (161)
Bright 2bd/2ba Petworth guest suite near metro	$41,059	$151	71%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (171)
2-BR Petworth Pad / Walk to METRO Subway	$36,233	$103	90%	2	1	2	$121	❌	❌	❌	Y / Y	⭐️ 5 (100)
Luxurious and stylish 2 bedroom 2 bathroom suite	$65,134	$189	93%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

45.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,969	$47,938	$71,908	$95,877	$119,847	$239,694	$719,082
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$229,969	$260,118	$290,453	$320,979	$351,701	$508,477	$1,204,534

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.87%

Cap Rate

12.97%

Return on Investment

60.46%

7333 New Hampshire Ave Takoma Park, Maryland, 20912

2 bed • 1 bath • 6 guests

Purchase Price

$200,800

Zestimate

193

Airbnb Investor Score

$11,195

Annual Profit

13.0%

Cap Rate

45.9%

Cash on Cash

$50,886

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $90/night at 62% occupancy.Projected nightly rate is $141/night at 73% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$38,495

Avg annual revenue

73%

Avg occupancy rate

$141

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$50k

$70k

$23,969

Profit

Revenue

$50,886

Operating Expenses

$24,936

Operating Income

$25,949

Mortgage & Taxes

$1,980

Profit (Cash Flow)

$23,969

$46,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Total

$46,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.87%

Cap Rate

12.97%

Return on Investment

60.46%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,096

Deductible property tax

$1,980

Your total deduction

$9,822

Your adjusted annual income

$150,000 - $9,822 = $140,178

Taxes on $140,178 (30%)

$42,053

Your old tax bill

$45,000

Your new tax bill

$42,053

Estimated tax savings

$2,947

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1967

Size:

993 sqft

Type:

CONDO

Parking:

Heating:

Convector, Electric, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 993 sqft

Garage: No

Heating: Convector, electric, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Convector, Electric

View: -

Parking: Assigned, Asphalt Driveway, Limited Common Elements, Parking Space Conveys, Parking Lot

Amenities: Built-In Microwave, Dishwasher, Disposal, Dryer - Front Loading, Ice Maker, Refrigerator, Stainless Steel Appliance(s), Stove, Washer - Front Loading, Hot Water (60 plus Gallon Tank), Gas Water Heater

Price per square foot: $202

Lot Info

Zoning: -

Land Use: -

Parcel Number: 161303648620

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $200,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $200,800

Schools

Middle School: Takoma Park Middle School with 8/10 star rating
High School: Montgomery Blair High School with 6/10 star rating